investorscraft@gmail.com

Intrinsic ValueChina CSSC Holdings Limited (600150.SS)

Previous Close$33.54
Intrinsic Value
Upside potential
Previous Close
$33.54

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China CSSC Holdings Limited is a dominant state-owned enterprise in China's shipbuilding and defense industrial complex, operating as a key subsidiary of China State Shipbuilding Corporation. Its core revenue model is built on constructing commercial vessels, naval ships, and offshore engineering structures, complemented by a lucrative ship repair business and the manufacturing of proprietary marine high-power diesel engines. The company holds a strategically vital position, deeply integrated into national security infrastructure and global maritime trade networks. It benefits from substantial government contracts and domestic policy support, securing its standing as an industry titan within China's ambitious naval modernization and commercial shipping expansion initiatives. This entrenched market position provides a durable competitive moat, though it remains exposed to cyclical global shipping demand and geopolitical tensions affecting international trade flows.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 78.6 billion for the period, demonstrating its significant scale in the shipbuilding sector. Profitability was solid with net income reaching CNY 3.6 billion, translating to a net margin of approximately 4.6%. Operating cash flow generation was healthy at CNY 5.2 billion, indicating effective conversion of earnings into cash from core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.81, reflecting the company's earnings power on a per-share basis. Capital expenditures of CNY -1.6 billion indicate ongoing investments in production capacity and modernization, which are essential for maintaining its competitive position in the capital-intensive shipbuilding industry.

Balance Sheet And Financial Health

The balance sheet shows considerable financial strength with a substantial cash position of CNY 63.7 billion, providing ample liquidity for operations and strategic initiatives. Total debt of CNY 12.2 billion is manageable relative to its cash reserves and market capitalization, indicating a conservative leverage profile and strong financial health.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.25, representing a payout ratio of approximately 31% based on reported EPS. This balanced policy returns capital to investors while retaining sufficient earnings to fund future growth initiatives in both commercial and defense shipbuilding segments.

Valuation And Market Expectations

With a market capitalization of CNY 172.2 billion, the market values the company at approximately 2.2 times revenue and 48 times earnings. The beta of 0.65 suggests lower volatility compared to the broader market, reflecting its defensive characteristics as a state-backed industrial enterprise with stable government contract flows.

Strategic Advantages And Outlook

The company's strategic advantages include its privileged position as a subsidiary of China's largest shipbuilding conglomerate, providing access to government contracts and policy support. The outlook remains favorable due to China's naval modernization programs and continued global demand for commercial shipping, though subject to macroeconomic cycles and international trade dynamics.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount